[AYER] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 27.97%
YoY- -19.12%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 78,965 75,947 57,717 59,096 50,788 49,123 58,991 21.48%
PBT 29,638 23,457 12,466 11,513 9,922 11,217 17,926 39.86%
Tax -7,373 -5,886 -3,000 -2,729 -3,058 -3,400 -5,648 19.46%
NP 22,265 17,571 9,466 8,784 6,864 7,817 12,278 48.76%
-
NP to SH 22,265 17,571 9,466 8,784 6,864 7,817 12,278 48.76%
-
Tax Rate 24.88% 25.09% 24.07% 23.70% 30.82% 30.31% 31.51% -
Total Cost 56,700 58,376 48,251 50,312 43,924 41,306 46,713 13.80%
-
Net Worth 544,929 538,941 529,959 523,971 525,468 524,719 523,971 2.65%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - 3,068 3,068 3,068 3,068 3,368 -
Div Payout % - - 32.42% 34.94% 44.71% 39.26% 27.43% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 544,929 538,941 529,959 523,971 525,468 524,719 523,971 2.65%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 28.20% 23.14% 16.40% 14.86% 13.52% 15.91% 20.81% -
ROE 4.09% 3.26% 1.79% 1.68% 1.31% 1.49% 2.34% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 105.49 101.46 77.11 78.95 67.85 65.63 78.81 21.47%
EPS 29.74 23.47 12.65 11.74 9.17 10.44 16.40 48.76%
DPS 0.00 0.00 4.10 4.10 4.10 4.10 4.50 -
NAPS 7.28 7.20 7.08 7.00 7.02 7.01 7.00 2.65%
Adjusted Per Share Value based on latest NOSH - 74,853
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 105.48 101.45 77.10 78.94 67.84 65.62 78.80 21.48%
EPS 29.74 23.47 12.64 11.73 9.17 10.44 16.40 48.76%
DPS 0.00 0.00 4.10 4.10 4.10 4.10 4.50 -
NAPS 7.2789 7.1989 7.0789 6.999 7.0189 7.0089 6.999 2.65%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 5.80 5.55 5.80 5.38 5.55 5.60 5.25 -
P/RPS 5.50 5.47 7.52 6.81 8.18 8.53 6.66 -11.98%
P/EPS 19.50 23.64 45.86 45.85 60.52 53.62 32.01 -28.15%
EY 5.13 4.23 2.18 2.18 1.65 1.86 3.12 39.34%
DY 0.00 0.00 0.71 0.76 0.74 0.73 0.86 -
P/NAPS 0.80 0.77 0.82 0.77 0.79 0.80 0.75 4.40%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 25/02/22 25/11/21 26/08/21 25/05/21 26/02/21 25/11/20 -
Price 6.16 5.50 5.23 5.50 5.45 0.00 5.50 -
P/RPS 5.84 5.42 6.78 6.97 8.03 0.00 6.98 -11.21%
P/EPS 20.71 23.43 41.36 46.87 59.43 0.00 33.53 -27.49%
EY 4.83 4.27 2.42 2.13 1.68 0.00 2.98 38.02%
DY 0.00 0.00 0.78 0.75 0.75 0.00 0.82 -
P/NAPS 0.85 0.76 0.74 0.79 0.78 0.00 0.79 5.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment